Valuation Donaldson Company, Inc.

Stocks

Real-time Estimate Cboe BZX 21:06:06 09/11/2026 +03			5-day change	1st Jan Change
87.82 ^USD	+4.14%		+3.28%	-0.60%

11-02	Donaldson Company, Inc. Introduces Alpha-Pore Technology Platform for Extended Sterile Filtration Performance	CI
10-29	Donaldson Company, Inc. Enters Into Note Purchase Agreement For Up To USD 1,500 million Senior Unsecured Notes, Issues USD 250 million Initial Series	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,685	7,618	9,009	8,386	10,923	9,775	-	-
Change	-	13.95%	18.26%	-6.91%	30.26%	-10.52%	-	-
Enterprise Value (EV) ¹	7,140	7,618	9,313	8,874	11,998	10,831	10,747	10,699
Change	-	6.69%	22.25%	-4.71%	35.2%	-9.72%	-0.78%	-0.45%
P/E	20.5x	21.7x	22.1x	23.6x	24.5x	19.6x	17.3x	15.5x
PBR	5.88x	-	6.06x	5.76x	6.3x	4.73x	4.42x	-
PEG	-	2.41x	1.3x	-2.42x	0.9x	1.6x	1.3x	1.3x
Capitalization / Revenue	2.02x	2.22x	2.51x	2.27x	2.81x	2.33x	2.22x	2.12x
EV / Revenue	2.16x	2.22x	2.6x	2.4x	3.09x	2.58x	2.45x	2.32x
EV / EBITDA	13x	12.7x	14.1x	12.7x	16x	12.9x	11.9x	11.1x
EV / EBIT	16x	15.2x	16.9x	15.3x	19.3x	15.3x	14x	12.9x
EV / FCF	42.6x	17.9x	22.8x	25.9x	28.1x	22x	22x	21.3x
FCF Yield	2.35%	5.6%	4.38%	3.85%	3.55%	4.55%	4.54%	4.69%
Dividend per Share ²	0.89	0.94	1.02	1.11	1.22	1.292	1.396	1.41
Rate of return	1.64%	1.5%	1.36%	1.54%	1.29%	1.53%	1.66%	1.67%
EPS ²	2.66	2.9	3.38	3.05	3.85	4.308	4.873	5.443
Distribution rate	33.5%	32.4%	30.2%	36.4%	31.7%	30%	28.6%	25.9%
Net sales ¹	3,307	3,431	3,586	3,691	3,886	4,191	4,396	4,620
EBITDA ¹	550.7	602	661.5	701	748.8	837.1	901.1	962.4
EBIT ¹	446.9	502	550.5	580.5	621	706.8	768.1	828
Net income ¹	332.8	358.8	414	367	453.8	501.8	558.6	610.5
Net Debt ¹	454.7	-	304	487.9	1,074	1,057	972.5	924
Reference price ²	54.41	62.83	74.82	71.97	94.24	84.33	84.33	84.33
Nbr of stocks (in thousands)	122,866	121,242	120,405	116,520	115,911	115,910	-	-
Announcement Date	8/31/22 A	8/29/23 A	8/28/24 A	8/27/25 A	8/26/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DONALDSON COMPANY, INC.	19.57x	2.58x	12.94x	1.53%	9.77B
WASTE MANAGEMENT, INC.	29.9x	4.42x	14.31x	1.6%	93.95B
REPUBLIC SERVICES, INC.	33.98x	5.09x	15.97x	1.04%	75.2B
WASTE CONNECTIONS, INC.	40.49x	5.59x	16.86x	0.75%	47.3B
VERALTO CORPORATION	28.26x	4.96x	19.25x	0.44%	28.47B
GFL ENVIRONMENTAL INC.	-67.59x	4.91x	15.89x	0.11%	20.23B
CLEAN HARBORS, INC.	26.93x	2.63x	12.14x	-.--%	14.98B
TETRA TECH, INC.	24.83x	-	-	0.57%	10.32B
CASELLA WASTE SYSTEMS, INC.	1926.82x	3.58x	15.72x	-.--%	6.25B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	14.24x	0.7x	4.55x	4.8%	5.49B
Average	207.74x	3.83x	14.18x	1.08%	31.2B
Weighted average by Cap.	63.11x	4.62x	15.39x	1.04%